Вы находитесь на странице: 1из 51

PENJUALAN HANDPHONE L

1-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
BJK2 HOT10 PLAY 4/64 1 Rp 1,530,000 Rp 1,650,000 Rp 1,530,000
ADAN NASA 1 Rp 700,000 Rp 750,000 Rp 700,000
HOT10 PLAY 4/64 1 Rp 1,530,000 Rp 1,650,000 Rp 1,530,000
SMART6 2/32 1 Rp 1,100,000 Rp 1,250,000 Rp 1,100,000
BJK1 SMART6 2/32 1 Rp 1,100,000 Rp 1,250,000 Rp 1,100,000
TOTAL Rp 5,960,000
2-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
BJK2 Evercoss Extream 2 1 Rp 500,000 Rp 550,000 Rp 500,000
Tecno spark 7nfc 1 Rp 1,300,000 Rp 1,400,000 Rp 1,300,000
aldo S11 1 Rp 490,000 Rp 525,000 Rp 490,000
Infinix hot10 play 4gb 1 Rp 1,530,000 Rp 1,600,000 Rp 1,530,000
Infinix hot10 play 4gb 1 Rp 1,530,000 Rp 1,600,000 Rp 1,530,000
TOTAL Rp 5,350,000
3-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
Infinix hot 11 1 Rp 1,622,000 Rp 1,800,000 Rp 1,622,000
n1d 1 Rp 130,000 Rp 150,000 Rp 130,000
Infinix smart 6 2 Rp 1,166,000 Rp 1,275,000 Rp 2,332,000
nokia 105 1 Rp 230,000 Rp 300,000 Rp 230,000
maxtron s8 1 Rp 720,000 Rp 800,000 Rp 720,000
TOTAL Rp 5,034,000
4-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
ACC HCI HOT10 1 Rp 1,530,000 Rp 1,650,000 Rp 1,530,000
SMART5 3/64 1 Rp 1,330,000 Rp 1,450,000 Rp 1,330,000
HOT11 4/64 1 Rp 1,780,000 Rp 1,950,000 Rp 1,780,000
SMART 6 2/32 1 Rp 1,166,000 Rp 1,250,000 Rp 1,166,000
HOT1O PLAY 1 Rp 1,530,000 Rp 1,600,000 Rp 1,530,000
N1D 1 Rp 135,000 Rp 140,000 Rp 135,000
TOTAL Rp 7,471,000
5-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
maxtron s11 s 1 Rp 930,000 Rp 980,000 Rp 930,000
infinix smart6 2gb 2 Rp 1,166,000 Rp 1,300,000 Rp 2,332,000
Infinix Hot 11 4gb 1 Rp 1,622,000 Rp 1,800,000 Rp 1,622,000
Mito pico 1 Rp 120,000 Rp 150,000 Rp 120,000
infinix smart6 3gb 1 Rp 1,430,000 Rp 1,450,000 Rp 1,430,000
TOTAL Rp 6,434,000
6-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
Rp -
Rp -
Rp -
Rp -
Rp -
TOTAL Rp -
7-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
BJK2 maxtron s9 1 Rp 865,000 Rp 950,000 Rp 865,000
Tecno spark 7nfc 1 Rp 1,300,000 Rp 1,400,000 Rp 1,300,000
BJK1 n1d 1 Rp 140,000 Rp 150,000 Rp 140,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,300,000 Rp 1,177,000
t71 1 Rp 450,000 Rp 500,000 Rp 450,000
TOTAL Rp 3,932,000
8-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
HOT10 PLAY 4/64 1 Rp 1,530,000 Rp 1,730,000 Rp 1,530,000
HOT10 PLAY 4/64 1 Rp 1,530,000 Rp 1,650,000 Rp 1,530,000
Evercoss Extream 2 1 Rp 500,000 Rp 550,000 Rp 500,000
smart5 2/32 1 Rp 1,166,000 Rp 1,250,000 Rp 1,166,000
TOTAL Rp 4,726,000
9-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
MITO PICO 1 Rp 140,000 Rp 150,000 Rp 140,000
HOT10 PLAY 4/64 1 Rp 1,530,000 Rp 1,600,000 Rp 1,530,000
BJK2 SMART6 2/32 1 Rp 1,177,000 Rp 1,300,000 Rp 1,177,000
SPARK 6GO 1 Rp 1,150,000 Rp 1,300,000 Rp 1,150,000
BJK1 maxtron s10 1 Rp 770,000 Rp 800,000 Rp 770,000
maxtron s9 1 Rp 900,000 Rp 950,000 Rp 900,000
advan hammer 1 Rp 150,000 Rp 250,000 Rp 150,000
Rp -
TOTAL Rp 5,817,000
10-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
SMART 6 3/6 1 Rp 1,340,000 Rp 1,500,000 Rp 1,340,000
tecno nfc 1 Rp 1,300,000 Rp 1,450,000 Rp 1,300,000
nokia 105 1 Rp 230,000 Rp 280,000 Rp 230,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,300,000 Rp 1,177,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,270,000 Rp 1,177,000
HOT10 PLAY 4/64 1 Rp 1,530,000 Rp 1,630,000 Rp 1,530,000
xtream 2 1 Rp 650,000 Rp 700,000 Rp 650,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,300,000 Rp 1,177,000
TOTAL Rp 8,581,000
11-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
Rp -
TOTAL Rp -
12-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
BJK1 N1D 1 Rp 135,000 Rp 150,000 Rp 135,000
SPARK 6GO 1 Rp 1,150,000 Rp 1,250,000 Rp 1,150,000
BJK2 HOTWAV R6O 2 Rp 1,208,000 Rp 1,300,000 Rp 2,416,000
N1D 1 Rp 135,000 Rp 150,000 Rp 135,000
SPARK 7 NFC 1 Rp 1,300,000 Rp 1,400,000 Rp 1,300,000
MITO PICO 1 Rp 125,000 Rp 150,000 Rp 125,000
R3F 1 Rp 200,000 Rp 250,000 Rp 200,000
SPARK 6GO 1 Rp 1,150,000 Rp 1,250,000 Rp 1,150,000
TOTAL Rp 6,611,000
13-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
BJK1 NOTE 10 1 Rp 1,870,000 Rp 2,000,000 Rp 1,870,000
BJK2 HOT10s 6/128 1 Rp 2,050,000 Rp 2,200,000 Rp 2,050,000
TOTAL Rp 3,920,000
14-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk3 nokia 105 1 Rp 230,000 Rp 280,000 Rp 230,000
SMART6 2/32 2 Rp 1,177,000 Rp 1,200,000 Rp 2,354,000
SMART6 2/32 3 Rp 1,177,000 Rp 1,250,000 Rp 3,531,000
BJK1 n1d 1 Rp 140,000 Rp 150,000 Rp 140,000
tecno spark6 1 Rp 1,150,000 Rp 1,250,000 Rp 1,150,000
pico 1 Rp 135,000 Rp 150,000 Rp 135,000
bjk2 SPARK 6GO 2 Rp 1,150,000 Rp 1,250,000 Rp 2,300,000
TOTAL Rp 9,840,000
15-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
SMART6 2/32 2 Rp 1,177,000 Rp 1,300,000 Rp 2,354,000
SPARK7 1 Rp 1,300,000 Rp 1,400,000 Rp 1,300,000
nokia 105 1 Rp 280,000 Rp 300,000 Rp 280,000
TOTAL Rp 3,934,000
16-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
BJK1 MAXTRON S11 1 Rp 870,000 Rp 950,000 Rp 870,000
SPARK 6GO 2GB 1 Rp 1,150,000 Rp 1,250,000 Rp 1,150,000
SPARK 6GO 2GB 1 Rp 1,150,000 Rp 1,280,000 Rp 1,150,000
nokia 210 1 Rp 400,000 Rp 450,000 Rp 400,000
TOTAL Rp 3,570,000
17-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
BJK1 HOT10 PLAY 3/32 1 Rp 1,420,000 Rp 1,550,000 Rp 1,420,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,300,000 Rp 1,177,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,330,000 Rp 1,177,000
pico 1 Rp 125,000 Rp 140,000 Rp 125,000
SMART 6 3/6 1 Rp 1,340,000 Rp 1,500,000 Rp 1,340,000
TOTAL Rp 5,239,000
18-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
MITO ACE PRO 1 Rp 120,000 Rp 150,000 Rp 120,000
XTREAM1 PLUS 1 Rp 550,000 Rp 650,000 Rp 550,000
NID 1 Rp 135,000 Rp 145,000 Rp 135,000
SMART6 2/32 2 Rp 1,177,000 Rp 1,275,000 Rp 2,354,000
HOT11 4/64 2 Rp 1,722,000 Rp 1,800,000 Rp 3,444,000
TOTAL Rp 6,603,000
19-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 HOT10 PLAY 3/32 2 Rp 1,420,000 Rp 1,500,000 Rp 2,840,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,270,000 Rp 1,177,000
BJK1 SMART6 2/32 2 Rp 1,177,000 Rp 1,300,000 Rp 2,354,000
bjk3 ADVAN NASA 1 Rp 730,000 Rp 800,000 Rp 730,000
HOT10 PLAY 4/64 1 Rp 1,540,000 Rp 1,630,000 Rp 1,540,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,250,000 Rp 1,177,000
TOTAL Rp 9,818,000
20-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 BOOMBOX2 1 Rp 265,000 Rp 300,000 Rp 265,000
Evercoss M6A 4GB 1 Rp 985,000 Rp 1,025,000 Rp 985,000
BJK1 MAXTON S11 1 Rp 865,000 Rp 950,000 Rp 865,000
ADVAN R2 1 Rp 120,000 Rp 180,000 Rp 120,000
TOTAL Rp 2,235,000
21-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 smart6 3/64 1 Rp 1,340,000 Rp 1,525,000 Rp 1,340,000
Evercoss M6A 4GB 1 Rp 880,000 Rp 950,000 Rp 880,000
infinix note8 1 Rp 2,075,000 Rp 2,400,000 Rp 2,075,000
bjk1 n1d 1 Rp 135,000 Rp 150,000 Rp 135,000
XTREAM1 PLUS 1 Rp 550,000 Rp 650,000 Rp 550,000
TOTAL Rp 4,980,000
22-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk1 advan g5 lite 1 Rp 900,000 Rp 950,000 Rp 900,000
maxtron s11 1 Rp 865,000 Rp 900,000 Rp 865,000
a26 1 Rp 865,000 Rp 950,000 Rp 865,000
spark6 4/64 1 Rp 1,450,000 Rp 1,650,000 Rp 1,450,000
p12i 1 Rp 250,000 Rp 300,000 Rp 250,000
TOTAL Rp 4,330,000
23-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 SPARK 6GO 2GB 1 Rp 1,150,000 Rp 1,250,000 Rp 1,150,000
nokia 110 1 Rp 230,000 Rp 280,000 Rp 230,000
bjk1 n1d 1 Rp 135,000 Rp 180,000 Rp 135,000
nokia 105 1 Rp 230,000 Rp 280,000 Rp 230,000
TOTAL Rp 1,745,000
24-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 Nokia 105 1 Rp 230,000 Rp 300,000 Rp 230,000
smart6 3/64 1 Rp 1,340,000 Rp 1,500,000 Rp 1,340,000
TOTAL Rp 1,570,000
25-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 ADVAN R2 2 Rp 120,000 Rp 150,000 Rp 240,000
ST22 1 Rp 130,000 Rp 150,000 Rp 130,000
SMART6 2/32 1 Rp 1,177,000 Rp 1,300,000 Rp 1,177,000
advan g5 lite 1 Rp 900,000 Rp 1,000,000 Rp 900,000
BJK1 smart6 3/64 1 Rp 1,340,000 Rp 1,500,000 Rp 1,340,000
MITO PICO 1 Rp 130,000 Rp 150,000 Rp 130,000
NOKIA 150 1 Rp 440,000 Rp 500,000 Rp 440,000
N1D 1 Rp 125,000 Rp 150,000 Rp 125,000
NOKIA 105 1 Rp 230,000 Rp 300,000 Rp 230,000
TOTAL Rp 4,712,000
26-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
BJK1 hot10 play 3/32 1 Rp 1,420,000 Rp 1,500,000 Rp 1,420,000
bjk2 SPARK6 GO 2/32 1 Rp 1,155,000 Rp 1,500,000 Rp 1,155,000
SMART6 3/64 1 Rp 1,340,000 Rp 1,525,000 Rp 1,340,000
HOTWAV R6O 1 Rp 1,210,000 Rp 1,300,000 Rp 1,210,000
HOTWAV K3 1 Rp 1,130,000 Rp 1,350,000 Rp 1,130,000
TOTAL Rp 6,255,000
27-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 Evercoss M6 3gb 1 Rp 800,000 Rp 870,000 Rp 800,000
Evercoss u50 max 0 Rp 740,000 Rp 800,000 Rp -
BJK1 hot10 play 3/32 1 Rp 1,420,000 Rp 1,490,000 Rp 1,420,000
hot11 4/64 1 Rp 1,722,000 Rp 1,850,000 Rp 1,722,000
bjk3 smart6 2/32 1 Rp 1,166,000 Rp 1,250,000 Rp 1,166,000
n6 star 1 Rp 865,000 Rp 950,000 Rp 865,000
TOTAL Rp 5,973,000
28-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 SPARK 6GO 2GB 1 Rp 1,150,000 Rp 1,200,000 Rp 1,150,000
SPARK 6GO 2GB 1 Rp 1,150,000 Rp 1,250,000 Rp 1,150,000
nokia 105 1 Rp 230,000 Rp 300,000 Rp 230,000
infinix Hot11 4/64 1 Rp 1,622,000 Rp 1,800,000 Rp 1,622,000
TOTAL Rp 4,152,000
29-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 MITO ACE PRO 1 Rp 145,000 Rp 160,000 Rp 145,000
smart6 3/64 1 Rp 1,420,000 Rp 1,525,000 Rp 1,420,000
BJK1 nokia 105 1 Rp 230,000 Rp 300,000 Rp 230,000
r2 hammer 1 Rp 145,000 Rp 180,000 Rp 145,000
advan g9 1 Rp 1,150,000 Rp 1,200,000 Rp 1,150,000
hot11 4/64 2 Rp 1,622,000 Rp 1,850,000 Rp 3,244,000
n6 star 1 Rp 865,000 Rp 950,000 Rp 865,000
smart6 3/64 1 Rp 1,420,000 Rp 1,550,000 Rp 1,420,000
TOTAL Rp 8,619,000
30-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
bjk2 SMART 6 3/64 1 Rp 1,420,000 Rp 1,520,000 Rp 1,420,000
SPARK 6GO 2GB 1 Rp 1,150,000 Rp 1,600,000 Rp 1,150,000
BJK1 HOT11 4/64 1 Rp 1,622,000 Rp 1,800,000 Rp 1,622,000
HOT11s 1 Rp 2,235,000 Rp 2,350,000 Rp 2,235,000
NI1D 1 Rp 135,000 Rp 150,000 Rp 135,000
TOTAL Rp 6,562,000
31-Dec
TYPE QTY MODAL JUAL TOTAL MODAL
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
TOTAL Rp -

GRAND TOTAL PROVIT LOKALAN


HANDPHONE LOKAL

TOTAL JUAL PROVIT KETERANGAN


Rp 1,650,000 PENJUAAN AKHIR NOVEMBER
Rp 750,000 PENJUAAN AKHIR NOVEMBER
Rp 1,650,000
Rp 1,250,000
Rp 1,250,000
Rp 6,550,000 Rp 590,000

TOTAL JUAL PROVIT


Rp 550,000
Rp 1,400,000
Rp 525,000
Rp 1,600,000
Rp 1,600,000
Rp 5,675,000 Rp 325,000

TOTAL JUAL PROVIT


Rp 1,800,000
Rp 150,000
Rp 2,550,000
Rp 300,000
Rp 800,000
Rp 5,600,000 Rp 566,000

TOTAL JUAL PROVIT


Rp 1,650,000 UANG MASUK ACC HCI DP 450+1250=
Rp 1,450,000 TOTAL 1.650.000 (TGL 27/11/2021)
Rp 1,950,000
Rp 1,250,000
Rp 1,600,000
Rp 140,000
Rp 8,040,000 Rp 569,000

TOTAL JUAL PROVIT


Rp 980,000
Rp 2,600,000
Rp 1,800,000
Rp 150,000
Rp 1,450,000
Rp 6,980,000 Rp 546,000

TOTAL JUAL PROVIT


Rp -
Rp -
Rp -
Rp -
Rp -
Rp - Rp -

TOTAL JUAL PROVIT


Rp 950,000
Rp 1,400,000
Rp 150,000
Rp 1,300,000
Rp 500,000
Rp 4,300,000 Rp 368,000

TOTAL JUAL PROVIT


Rp 1,730,000
Rp 1,650,000
Rp 550,000
Rp 1,250,000
Rp 5,180,000 Rp 454,000

TOTAL JUAL PROVIT


Rp 150,000
Rp 1,600,000
Rp 1,300,000
Rp 1,300,000
Rp 800,000
Rp 950,000
Rp 250,000
Rp -
Rp 6,350,000 Rp 533,000

TOTAL JUAL PROVIT


Rp 1,500,000
Rp 1,450,000
Rp 280,000
Rp 1,300,000
Rp 1,270,000
Rp 1,630,000
Rp 700,000
Rp 1,300,000
Rp 9,430,000 Rp 849,000

TOTAL JUAL PROVIT


Rp - NO SELL
Rp - Rp -

TOTAL JUAL PROVIT


Rp 150,000
Rp 1,250,000
Rp 2,600,000
Rp 150,000
Rp 1,400,000
Rp 150,000
Rp 250,000
Rp 1,250,000
Rp 7,200,000 Rp 589,000

TOTAL JUAL PROVIT


Rp 2,000,000
Rp 2,200,000
Rp 4,200,000 Rp 280,000

TOTAL JUAL PROVIT


Rp 280,000
Rp 2,400,000
Rp 3,750,000
Rp 150,000
Rp 1,250,000
Rp 150,000
Rp 2,500,000
Rp 10,480,000 Rp 640,000
TOTAL JUAL PROVIT
Rp 2,600,000
Rp 1,400,000
Rp 300,000
Rp 4,300,000 Rp 366,000

TOTAL JUAL PROVIT


Rp 950,000
Rp 1,250,000
Rp 1,280,000
Rp 450,000
Rp 3,930,000 Rp 360,000

TOTAL JUAL PROVIT


Rp 1,550,000
Rp 1,300,000
Rp 1,330,000
Rp 140,000
Rp 1,500,000
Rp 5,820,000 Rp 581,000

TOTAL JUAL PROVIT


Rp 150,000
Rp 650,000
Rp 145,000
Rp 2,550,000
Rp 3,600,000
Rp 7,095,000 Rp 492,000

TOTAL JUAL PROVIT


Rp 3,000,000
Rp 1,270,000
Rp 2,600,000
Rp 800,000
Rp 1,630,000
Rp 1,250,000
Rp 10,550,000 Rp 732,000

TOTAL JUAL PROVIT


Rp 300,000
Rp 1,025,000
Rp 950,000
Rp 180,000
Rp 2,455,000 Rp 220,000

TOTAL JUAL PROVIT


Rp 1,525,000
Rp 950,000
Rp 2,400,000
Rp 150,000
Rp 650,000
Rp 5,675,000 Rp 695,000

TOTAL JUAL PROVIT


Rp 950,000
Rp 900,000
Rp 950,000
Rp 1,650,000
Rp 300,000
Rp 4,750,000 Rp 420,000

TOTAL JUAL PROVIT


Rp 1,250,000
Rp 280,000
Rp 180,000
Rp 280,000
Rp 1,990,000 Rp 245,000

TOTAL JUAL PROVIT


Rp 300,000
Rp 1,500,000
Rp 1,800,000 Rp 230,000

TOTAL JUAL PROVIT


Rp 300,000
Rp 150,000
Rp 1,300,000 ACC BLIBLI
Rp 1,000,000
Rp 1,500,000
Rp 150,000
Rp 500,000
Rp 150,000
Rp 300,000
Rp 5,350,000 Rp 638,000

TOTAL JUAL PROVIT


Rp 1,500,000
Rp 1,500,000
Rp 1,525,000
Rp 1,300,000
Rp 1,350,000
Rp 7,175,000 Rp 920,000

TOTAL JUAL PROVIT


Rp 870,000
Rp -
Rp 1,490,000
Rp 1,850,000
Rp 1,250,000
Rp 950,000
Rp 6,410,000 Rp 437,000

TOTAL JUAL PROVIT


Rp 1,200,000
Rp 1,250,000
Rp 300,000
Rp 1,800,000
Rp 4,550,000 Rp 398,000

TOTAL JUAL PROVIT


Rp 160,000
Rp 1,525,000
Rp 300,000
Rp 180,000
Rp 1,200,000
Rp 3,650,000
Rp 950,000
Rp 1,550,000
Rp 9,515,000 Rp 896,000
TOTAL JUAL PROVIT
Rp 1,520,000
Rp 1,600,000
Rp 1,800,000
Rp 2,350,000
Rp 150,000
Rp 7,420,000 Rp 858,000

TOTAL JUAL PROVIT


Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - Rp -

N Rp 14,797,000
Data Penjualan Toko Bulan NOVEMBER
VIVO
TYPE HARGA MODAL HARGA JUAL KEUNTUNGAN JUMLAH UNIT
y12s Rp 1,710,000 Rp 1,899,000 Rp 189,000 0
y15s Rp 1,730,000 Rp 1,899,000 Rp 169,000 55
Y20 2021 Rp 1,980,000 Rp 2,199,000 Rp 219,000 0
Y20sg Rp 2,340,000 Rp 2,599,000 Rp 259,000 0
y20s Rp 2,700,000 Rp 2,999,000 Rp 299,000 1
y33s Rp 3,060,000 Rp 3,399,000 Rp 339,000 6
y53s Rp 3,330,000 Rp 3,699,000 Rp 369,000 0
y21 Rp 2,160,000 Rp 2,399,000 Rp 239,000 25
y21s Rp 2,520,000 Rp 2,799,000 Rp 279,000 8
v21 Rp 3,600,000 Rp 3,999,000 Rp 399,000 1
y1s Rp 1,399,000 Rp 1,499,000 Rp 100,000 0
x7pro Rp 9,900,000 Rp 10,499,000 Rp 599,000 1
TOTAL 97

OPPO
TYPE HARGA MODAL HARGA JUAL KEUNTUNGAN JUMLAH UNIT
A16 Rp 1,800,000 Rp 1,999,000 Rp 199,000 36
A16 4GB Rp 2,250,000 Rp 2,499,000 Rp 249,000 21
A54 4/64 Rp 2,250,000 Rp 2,499,000 Rp 249,000 3
A54 4/128 Rp 2,430,000 Rp 2,699,000 Rp 269,000 0
A54 6/128 Rp 2,790,000 Rp 3,099,000 Rp 309,000 3
A53 4/128 Rp 2,430,000 Rp 2,699,000 Rp 269,000 2
A74 Rp 3,060,000 Rp 3,399,000 Rp 339,000 0
RENO 5F Rp 3,490,000 Rp 3,799,000 Rp 309,000 1
RENO 6 Rp 4,680,000 Rp 4,999,000 Rp 319,000 1
RENO 65GB Rp 7,200,000 Rp 7,999,000 Rp 799,000 0
A95 Rp 3,600,000 Rp 3,999,000 Rp 399,000 6
RENO 6 Rp 4,680,000 Rp 5,199,000 Rp 519,000 2
Rp -
Rp -
Rp -
Rp -
TOTAL 75

REALME
TYPE HARGA MODAL HARGA JUAL KEUNTUNGAN JUMLAH UNIT
C11 Rp 1,262,000 Rp 1,349,000 Rp 87,000 31
C11 4GB Rp 1,589,000 Rp 1,699,000 Rp 110,000 6
C21Y 4GB Rp 1,682,000 Rp 1,799,000 Rp 117,000 9
C25S Rp 2,199,000 Rp 2,399,000 Rp 200,000 1
c25y Rp 1,953,000 Rp 2,099,000 Rp 146,000 0
R8 Rp 3,239,000 Rp 3,599,000 Rp 360,000 0
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
TOTAL 47

GRAND TOTAL
Rp 44,108,00
TGL/BULAN NOVEMBER
1 11 21
2 12 22
3 13 23
4 14 24
5 15 25
6 16 26
7 17 27
8 18 28
9 19 29
10 20 30
OVEMBER
SAMSUNG
KEUNTUNGAN TOKO NO TYPE MODAL
Rp - 1 a03s Rp 1,673,070
Rp 9,295,000 2 a03s Rp 1,673,070
Rp - 3 a22 5 Rp 3,068,070
Rp - 4 a03s Rp 1,673,070
Rp 299,000 5 a12 4gb Rp 2,138,070
Rp 2,034,000 6 a12 6gb Rp 2,324,070
Rp - 7 a22 Rp 2,789,070
Rp 5,975,000 8 a12 6 Rp 2,324,070
Rp 2,232,000 9 a12 4gb Rp 2,138,070
Rp 399,000 10 a32 8 Rp 3,533,070
Rp - 11 a03s Rp 1,673,070
Rp 599,000 12 a22 Rp 2,789,070
Rp 20,833,000 13 a12 Rp 2,138,070
14 a03s Rp 1,673,070
15 a12 6gb Rp 2,324,070
KEUNTUNGAN TOKO 16 a12 6gb Rp 2,324,070
Rp 7,164,000 17 a12 4gb Rp 2,138,070
Rp 5,229,000 18 a22 Rp 2,789,070
Rp 747,000 19 a03s Rp 1,673,070
Rp - 20 a12 6gb Rp 2,324,070
Rp 927,000 21 a12 4gb Rp 2,138,070
Rp 538,000 22 a12 4gb Rp 2,138,070
Rp - 23 a12 4gb Rp 2,138,070
Rp 309,000 24 a03c Rp 1,115,070
Rp 319,000 25 a03c Rp 1,115,070
Rp - 26 a03c Rp 1,115,070
Rp 2,394,000 27 a03s Rp 1,673,070
Rp 1,038,000 28 a03s Rp 1,673,070
Rp - 29 a12 Rp 2,138,070
Rp - 30
Rp - 31
Rp - 32
Rp 18,665,000 33
34

35
KEUNTUNGAN TOKO
36
Rp 2,697,000 37
Rp 660,000 38
Rp 1,053,000 39
Rp 200,000 40
Rp - TOTAL Rp 60,423,030
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,610,000

TAL
44,108,000
SAMSUNG XIAOMI
JUAL PROVIT NO TYPE MODAL
Rp 1,799,000 Rp 125,930 1 redmi 10 Rp 1,965,000
Rp 1,799,000 Rp 125,930 2 redmi 10 Rp 1,965,000
Rp 3,250,000 Rp 181,930 3 redmi 10 Rp 1,965,000
Rp 1,799,000 Rp 125,930 4 redmi 10 6 Rp 2,335,000
Rp 2,250,000 Rp 111,930 5 poco x3 Rp 3,830,000
Rp 2,450,000 Rp 125,930 6 redmi 10 6 Rp 2,335,000
Rp 2,950,000 Rp 160,930 7 redmi 10 6 Rp 2,335,000
Rp 2,450,000 Rp 125,930 8 9a 2gb Rp 1,260,000
Rp 2,250,000 Rp 111,930 9 9a 2gb Rp 1,260,000
Rp 3,699,000 Rp 165,930 10 9a 2gb Rp 1,260,000
Rp 1,799,000 Rp 125,930 11 note 10s 6 Rp 2,615,000
Rp 2,950,000 Rp 160,930 12 9a 2gb Rp 1,260,000
Rp 2,200,000 Rp 61,930 13 redmi 10 6 Rp 2,335,000
Rp 1,799,000 Rp 125,930 14 9c 3 Rp 1,515,000
Rp 2,450,000 Rp 125,930 15 note 10s 6 Rp 2,615,000
Rp 2,450,000 Rp 125,930 16 9a 2gb Rp 1,260,000
Rp 2,250,000 Rp 111,930 17 9c 4 Rp 1,700,000
Rp 2,950,000 Rp 160,930 18 9a 2gb Rp 1,260,000
Rp 1,799,000 Rp 125,930 19 redmi 10 6 Rp 2,370,000
Rp 2,450,000 Rp 125,930 20
Rp 2,250,000 Rp 111,930 21
Rp 2,250,000 Rp 111,930 22
Rp 2,250,000 Rp 111,930 23
Rp 1,199,000 Rp 83,930 24
Rp 1,199,000 Rp 83,930 25
Rp 1,199,000 Rp 83,930 26
Rp 1,799,000 Rp 125,930 27
Rp 1,799,000 Rp 125,930 28
Rp 2,250,000 Rp 111,930 29
Rp - 30
Rp - TOTAL Rp 37,440,000
Rp -
Rp -
Rp -
Rp -

Rp -
Rp -
Rp -
Rp -
Rp -
Rp 63,988,000 Rp 3,564,970
XIAOMI
JUAL PROVIT
Rp 2,099,000 Rp 134,000
Rp 2,099,000 Rp 134,000
Rp 2,099,000 Rp 134,000
Rp 2,499,000 Rp 164,000
Rp 3,999,000 Rp 169,000
Rp 2,499,000 Rp 164,000
Rp 2,499,000 Rp 164,000
Rp 1,350,000 Rp 90,000
Rp 1,350,000 Rp 90,000
Rp 1,350,000 Rp 90,000
Rp 2,700,000 Rp 85,000
Rp 1,350,000 Rp 90,000
Rp 2,499,000 Rp 164,000
Rp 1,630,000 Rp 115,000
Rp 2,700,000 Rp 85,000
Rp 1,370,000 Rp 110,000
Rp 1,850,000 Rp 150,000
Rp 1,350,000 Rp 90,000
Rp 2,500,000 Rp 130,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 39,792,000 Rp 2,352,000
TG, SOFTCASE & BATRE
TYPE QTY MODAL JUAL TOTAL MODAL TOTAL JUAL
TG 3 Rp 4,500 Rp 15,000 Rp 13,500 Rp 45,000
SOFTCASE 1 Rp 5,000 Rp 20,000 Rp 5,000 Rp 20,000
TG 10 RP 5,000 Rp 10,000 Rp 50,000 Rp 100,000
SOFTCASE 4 Rp 5,000 Rp 10,000 Rp 20,000 Rp 40,000
HARDCASE 1 RP 18,000 Rp 30,000 Rp 18,000 Rp 30,000
batre j1 1 Rp 45,000 Rp 120,000 Rp 45,000 Rp 120,000
SOFT CASE 4 Rp 4,500 Rp 20,000 Rp 18,000 Rp 80,000
HARD CASE 2 Rp 12,500 Rp 25,000 Rp 25,000 Rp 50,000
TG 2 Rp 4,500 Rp 20,000 Rp 9,000 Rp 40,000
BATRE SAMSUNG 1 Rp 55,000 Rp 100,000 Rp 55,000 Rp 100,000
TG 1 Rp 4,500 Rp 20,000 Rp 4,500 Rp 20,000
hardcase 1 Rp 12,500 Rp 25,000 Rp 12,500 Rp 25,000
TG 2 Rp 4,500 Rp 25,000 Rp 9,000 Rp 50,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL
RE
PROVIT
Rp 31,500
Rp 15,000
Rp 50,000
Rp 20,000
Rp 12,000
Rp 75,000
Rp 62,000
Rp 25,000
Rp 31,000
Rp 45,000
Rp 15,500
Rp 12,500
Rp 41,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

Rp 435,500
PROFIT PENJUALAN HIDR
AKSESORIS TERJUAL Modal
HIDROGEL ANTI BLUE 7 Rp 15,000
HIDROGEL CLEAR 27 Rp 18,000

TOTAL

PROFIT PENJUALAN HIDR


AKSESORIS TERJUAL Modal
HIDROGEL MATE 3 Rp 38,000
HIDROGEL KARAKTER 1 Rp 30,000
HIDROGEL KARAKTER Rp 30,000
HIDROGEL BENING 30 Rp 20,000
HIDROGEL BENING 8 Rp 20,000
TOTAL

MANG BOY HIDROGELL KARAKTER


SISA PROFIT

PROFIT PENJUALAN HIDR


AKSESORIS TERJUAL Modal
HYDROGEL DEPAN 7 Rp 25,000
HYDROGEL BELAKANG 1 Rp 35,000
HYDROGEL DEPAN 3 Rp 25,000
HYDROGEL Rp 25,000
HYDROGEL Rp 25,000
HYDROGEL KERAMIK Rp 35,000
HYDROGEL Rp 25,000
HYDROGEL Rp 25,000
HYDROGEL Rp 25,000
HYDROGEL Rp 25,000
TOTAL

PROFIT MEMMORY
PROFIT MEMMORY
AKSESORIS TERJUAL Modal
SD CARD 4GB 3 Rp 34,000
SD CARD 8GB 1 Rp 39,500
SD CARD 32GB 0 Rp 72,000
FLASHDIS 8GB 5 Rp 41,000
FLASHDIS 16GB Rp 39,000
FLASHDIS 32GB Rp 70,000

TOTAL

PROFIT MEMMORY
AKSESORIS TERJUAL Modal
SD CARD 4GB 6 Rp 32,000
SD CARD 8GB 3 Rp 39,500
SD CARD 16GB 2 Rp 42,000
SD CARD 32GB 0 Rp 53,000
SD CARD 64GB 2 Rp 120,000
SD CARD 128GB 1 Rp 208,000
FLASHDIS 8GB 0 Rp 42,000
FLASHDIS 16GB 1 Rp 42,000
TOTAL

PROFIT MEMMORY
AKSESORIS TERJUAL Modal
TRANSFLASH 4GB 1 RP 32,000
TRANSFLASH 32GB 1 RP 62,500

TOTAL
PROFIT PROFIT MEMORY & PROFIT PROFIT
HIDROGEL FLAS DISK OASE FOOMEE
Rp 1,405,000 Rp 304,500 Rp 612,000 Rp 544,350
FIT PENJUALAN HIDROGELL BJK 1
Jual TOTAL MODAL TOTAL JUAL Provit
Rp 20,000 Rp 105,000 Rp 140,000 Rp 35,000
Rp 25,000 Rp 486,000 Rp 675,000 Rp 189,000
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 591,000 Rp 815,000 Rp 224,000

FIT PENJUALAN HIDROGELL BJK 2


Jual TOTAL MODAL TOTAL JUAL Provit
Rp 60,000 Rp 114,000 Rp 180,000 Rp 66,000
Rp 30,000 Rp 30,000 Rp 30,000 Rp -
Rp 30,000 Rp - Rp - Rp -
Rp 50,000 Rp 600,000 Rp 1,500,000 Rp 900,000
Rp 30,000 Rp 160,000 Rp 240,000 Rp 80,000
Rp 904,000 Rp 1,950,000 Rp 1,046,000
ELL KARAKTER Rp 30,000
SISA PROFIT Rp 1,016,000

FIT PENJUALAN HIDROGELL BJK 3


Jual TOTAL MODAL TOTAL JUAL Provit
Rp 40,000 Rp 175,000 Rp 280,000 Rp 105,000
Rp 50,000 Rp 35,000 Rp 50,000 Rp 15,000
Rp 40,000 Rp 75,000 Rp 120,000 Rp 45,000
Rp 45,000 Rp - Rp - Rp -
Rp 45,000 Rp - Rp - Rp -
Rp 50,000 Rp - Rp - Rp -
Rp 45,000 Rp - Rp - Rp -
Rp 45,000 Rp - Rp - Rp -
Rp 45,000 Rp - Rp - Rp -
Rp 45,000 Rp - Rp - Rp -
Rp 285,000 Rp 450,000 Rp 165,000

PROFIT MEMMORY BJK1


PROFIT MEMMORY BJK1
Jual TOTAL MODAL TOTAL JUAL Provit
Rp 40,000 Rp 102,000 Rp 120,000 Rp 18,000
Rp 55,000 Rp 39,500 Rp 55,000 Rp 15,500
Rp 82,000 Rp - Rp - Rp -
Rp 55,000 Rp 205,000 Rp 275,000 Rp 70,000
Rp 60,000 Rp - Rp - Rp -
Rp 80,000 Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 346,500 Rp 450,000 Rp 103,500

PROFIT MEMMORY BJK2


Jual TOTAL MODAL TOTAL JUAL Provit
Rp 40,000 Rp 192,000 Rp 240,000 Rp 48,000
Rp 50,000 Rp 118,500 Rp 150,000 Rp 31,500
Rp 60,000 Rp 84,000 Rp 120,000 Rp 36,000
Rp 75,000 Rp - Rp - Rp -
Rp 130,000 Rp 240,000 Rp 260,000 Rp 20,000
Rp 220,000 Rp 208,000 Rp 220,000 Rp 12,000
Rp 65,000 Rp - Rp - Rp -
Rp 60,000 Rp 42,000 Rp 60,000 Rp 18,000
Rp 884,500 Rp 1,050,000 Rp 165,500

PROFIT MEMMORY BJK3


Jual TOTAL MODAL TOTAL JUAL Provit
Rp 40,000 Rp 32,000 Rp 40,000 Rp 8,000
Rp 90,000 Rp 62,500 Rp 90,000 Rp 27,500
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 94,500 Rp 130,000 Rp 35,500
PROFIT PENJUALAN OASE BJK1
TYPE MODAL JUAL SOLD TOTAL MODAL
KG10 Rp 200,000 Rp 230,000 1 Rp 200,000
DMP08 Rp 100,000 Rp 250,000 2 Rp 200,000
DEN1 Rp 120,000 Rp 150,000 1 Rp 120,000
HEADSET Rp 30,000 Rp 40,000 3 Rp 90,000
KABELDATA Rp 22,000 Rp 30,000 13 Rp 286,000
CQ3 Rp 25,000 Rp 30,000 4 Rp 100,000
TK3 Rp 17,500 Rp 20,000 3 Rp 52,500
MG2C Rp 11,600 Rp 15,000 11 Rp 127,600
E-G1 Rp 12,000 Rp 15,000 2 Rp 24,000
GK8 Rp 30,000 Rp 40,000 1 Rp 30,000
Rp -
TOTAL Rp 1,230,100

PROFIT PENJUALAN OASE BJK2


TYPE MODAL JUAL SOLD TOTAL MODAL
GM1 Rp 26,000 Rp 35,000 Rp -
3
GM2 Rp 30,000 Rp 35,000 Rp 90,000
MP1X Rp 26,000 Rp 40,000 Rp -
MT1 Rp 16,000 Rp 30,000 20 Rp 320,000
MT1C Rp 22,000 Rp 30,000 10 Rp 220,000
MG1 Rp 5,500 Rp 15,000 Rp -
CAR CHARGER C2 Rp 39,000 Rp 50,000 Rp -
DE-N1 Rp 120,000 Rp 150,000 Rp -
DE-W1 Rp 60,000 Rp 65,000 Rp -
DE-W2 Rp 45,000 Rp 65,000 Rp -
DM-D2 Rp 52,000 Rp 55,000 Rp -
DMP-20 Rp 215,000 Rp 285,000 Rp -
HERO T DET1 Rp 170,500 Rp 250,000 Rp -
LS10Z Rp 26,000 Rp 35,000 Rp -
GK6 Rp 35,000 Rp 65,000 Rp -
GK8 Rp 30,000 Rp 50,000 Rp -
GM3 Rp 48,000 Rp 75,000 Rp -
WIRELESS KG10 Rp 140,000 Rp 200,000 Rp -
KD02 Rp 69,000 Rp 100,000 Rp -
KT11 Rp 229,000 Rp 300,000 Rp -
ET2H Rp 36,000 Rp 50,000 10 Rp 360,000
MDM5 Rp 48,000 Rp 50,000 1 Rp 48,000
TK3 Rp 23,000 Rp 30,000 Rp -
K09 Rp 90,000 Rp 150,000 Rp -
KI1 Rp 149,000 Rp 200,000 Rp -
KS09 Rp 110,000 Rp 150,000 Rp -
LD22F Rp 68,000 Rp 85,000 Rp -
M8F Rp 26,000 Rp 35,000 Rp -
MD-Q3 Rp 48,000 Rp 60,000 Rp -
NOTEPAD LWT1 Rp 97,000 Rp 150,000 Rp -
PB A19 Rp 300,000 Rp 400,000 Rp -
PB DMP08 Rp 100,000 Rp 125,000 1 Rp 100,000
PB P05C Rp 100,000 Rp 130,000 Rp -
PB P11 Rp 140,000 Rp 150,000 Rp -
CQ5 Rp 85,000 Rp 100,000 Rp -
GQ4 Rp 41,000 Rp 50,000 Rp -
KQ2 Rp 42,000 Rp 60,000 Rp -
VS-B1 Rp 139,000 Rp 175,000 Rp -
KS1 Rp 100,000 Rp 150,000 Rp -
S3 Rp 210,000 Rp 285,000 Rp -
EG1 Rp 12,000 Rp 15,000 Rp -

TOTAL Rp 1,138,000

PENJUALAN OASE BJK3


TYPE MODAL JUAL SOLD TOTAL MODAL
CABLE DATA TOPLES PVC MG1 RP 5,500 Rp 10,000 4 Rp 40,000
HEADSET ET2H RP 30,000 Rp 50,000 1 Rp 50,000
HEADSET ET2H RP 30,000 Rp 50,000 1 Rp 50,000
MD-Q3 RP 48,000 Rp 50,000 1 Rp 50,000
M8FC RP 27,000 Rp 50,000 1 Rp 50,000
POWER ADAPTER GQ4 RP 42,000 Rp 60,000 1 Rp 60,000
RADIO PORTABLE VS-B1 S11 RP 135,000 Rp 200,000 1 Rp 200,000
CABLE DATA TOPLES PVC MG1 RP 5,500 Rp 10,000 1 Rp 10,000
POWER ADAPTER KQ2 RP 42,000 Rp 60,000 1 Rp 60,000
CABLE DATA TYPE C MP1C RP 26,000 Rp 40,000 1 Rp 40,000
HEADSET BLUETOTH KD02 RP 69,000 Rp 85,000 1 Rp 85,000
CABLE DATA TOPLES PVC MG1 RP 5,500 Rp 10,000 1 Rp 10,000
POWER ADAPTER KQ2 RP 42,000 Rp 60,000 1 Rp 60,000
CABLE DATA MICRO M8F RP 26,000 Rp 40,000 1 Rp 40,000
HEADSET TK3 RP 23,000 Rp 40,000 1 Rp 40,000

HEADSET ET2H RP 30,000 Rp 45,000 2 Rp 90,000


TOTAL Rp 935,000
E BJK1 PROFIT PENJUALAN F
TOTAL JUAL PROFIT TYPE MODAL
Rp 230,000 Rp 30,000 QA06 Rp 14,000
Rp 500,000 Rp 300,000 QA09s Rp 22,000
Rp 150,000 Rp 30,000 NP10s Rp 10,500
Rp 120,000 Rp 30,000 NY10S Rp 17,500
Rp 390,000 Rp 104,000 QA08 Rp 25,000
Rp 120,000 Rp 20,000 NQ10 Rp 30,000
Rp 60,000 Rp 7,500 BA26 Rp 35,000
Rp 165,000 Rp 37,400 CC18 Rp 35,000
Rp 30,000 Rp 6,000 BA21 Rp 59,000
Rp 40,000 Rp 10,000 NS10 Rp 12,000
Rp - Rp - QA05 Rp 12,000
Rp 1,805,000 Rp 310,000 YZ16 Rp 35,000
NT10E Rp 6,500
CC20s Rp 17,500
SE BJK2 CC12 Rp 67,000
BH20S Rp 35,000
TOTAL JUAL PROFIT CC20 Rp 9,500
Rp - Rp - TOTAL

Rp 105,000 Rp 15,000 PAK BOS QA05 Rp 15,000


Rp - Rp - SISA PRO
Rp 600,000 Rp 280,000
Rp 300,000 Rp 80,000
Rp - Rp -
PROFIT PENJUALAN
Rp - Rp - TYPE MODAL
Rp - Rp - CC17D Rp 15,000
Rp - Rp - CC17s Rp 18,000
Rp - Rp - CC18 Rp 35,000
Rp - Rp - CC19 Rp 29,000
Rp - Rp - NT11 Rp 5,500
Rp - Rp - DB09 Rp 23,000
Rp - Rp - DD09 Rp 19,000
Rp - Rp - DG10 Rp 10,500
Rp - Rp - DT10 Rp 27,000
Rp - Rp - NL10 Rp 7,500
Rp - Rp - NL10s Rp 13,500
Rp - Rp - NP10 Rp 7,500
Rp - Rp - NP10s Rp 10,500
Rp 500,000 Rp 140,000 NS10 Rp 18,000
Rp 50,000 Rp 2,000 NS12 Rp 19,000
Rp - Rp - NS20 Rp 18,000
Rp - Rp - NT10X Rp 5,500
Rp - Rp - NW10 Rp 19,000
Rp - Rp - NY10s Rp 13,000
Rp - Rp - BA12 Rp 69,000
Rp - Rp - BA13 Rp 59,000
Rp - Rp - BA21 Rp 59,000
Rp - Rp - BA25s Rp 30,000
Rp - Rp - BA26 Rp 35,000
Rp 125,000 Rp 25,000 BH20s Rp 20,000
Rp - Rp - CC27 Rp 40,000
Rp - Rp - CC29 Rp 45,000
Rp - Rp - EE01 Rp 12,000
Rp - Rp - EE02 Rp 18,000
Rp - Rp - QG16 Rp 175,000
Rp - Rp - HEADSET PB12 Rp 320,000
Rp - Rp - HEADSET PB13 Rp 180,000
Rp - Rp - HEADSET QA05 Rp 11,500
Rp - Rp - HEADSET QA08 Rp 20,000
HEADSET QA09s Rp 22,000
Rp 1,680,000 Rp 542,000 HEADSET QA17 Rp 32,000
HEADSET QA26 Rp 14,500
HOLDER YZ16 Rp 35,000
JK3 HOLDER YZ17 Rp 35,000
HOLDER YZ18 Rp 35,000
TOTAL JUAL PROFIT PB AR06 Rp 110,000
Rp 22,000 PB AA10 Rp 110,000
Rp 30,000 PB AC05 Rp 105,000
Rp 30,000 PB AC10 Rp 149,000
Rp 48,000 PB AG20 Rp 235,000
Rp 27,000 PB AM10 Rp 125,000
Rp 42,000 PB RM05 Rp 100,000
Rp 135,000 CC20s Rp 12,000
Rp 5,500 NK10s Rp 5,500
Rp 42,000 TOTAL
Rp 26,000

MB
PB12
Rp 69,000 KD1
Rp 5,500 QAO5
Rp 42,000 QA26
Rp 26,000 MINUS MB
Rp 23,000 MINUS PRO
Rp 60,000

Rp 633,000 Rp 302,000
PROFIT PENJUALAN F
TYPE MODAL
ADAPTER CC18 Rp 35,000
CABEL DATA NT11 Rp 5,500
CABEL DATA NP10s Rp 10,500
HEADSET QA09s Rp 22,000
CABEL DATA NL10D Rp 32,000
POWER BANK RB10 Rp 108,000
ADAPTER CC18 Rp 35,000
CABEL DATA NT11 Rp 5,500
CABEL DATA NS12 Rp 19,000
HEADSET QA05 Rp 11,650
CABLE DATA NK10s Rp 10,000

TOTAL
PROFIT PENJUALAN FOOMEE BJK1
JUAL SOLD TOTAL MODAL TOTAL JUAL PROFIT
Rp 20,000 10 Rp 140,000 Rp 200,000 Rp 60,000
Rp 25,000 2 Rp 44,000 Rp 50,000 Rp 6,000
Rp 15,000 5 Rp 52,500 Rp 75,000 Rp 22,500
Rp 20,000 3 Rp 52,500 Rp 60,000 Rp 7,500
Rp 30,000 1 Rp 25,000 Rp 30,000 Rp 5,000
Rp 35,000 3 Rp 90,000 Rp 105,000 Rp 15,000
Rp 35,000 1 Rp 35,000 Rp 35,000 Rp -
Rp 40,000 13 Rp 455,000 Rp 520,000 Rp 65,000
Rp 60,000 1 Rp 59,000 Rp 60,000 Rp 1,000
Rp 15,000 1 Rp 12,000 Rp 15,000 Rp 3,000
Rp 15,000 12 Rp 144,000 Rp 180,000 Rp 36,000
Rp 40,000 1 Rp 35,000 Rp 40,000 Rp 5,000
Rp 10,000 45 Rp 292,500 Rp 450,000 Rp 157,500
Rp 20,000 13 Rp 227,500 Rp 260,000 Rp 32,500
Rp 70,000 1 Rp 67,000 Rp 70,000 Rp 3,000
Rp 36,000 3 Rp 105,000 Rp 108,000 Rp 3,000
Rp 15,000 2 Rp 19,000 Rp 30,000 Rp 11,000
OTAL Rp 1,827,184 Rp 2,288,000 Rp 433,000

15,000
7 Rp 105,000

SISA PROVIT Rp 328,000

PROFIT PENJUALAN FOOMEE BJK2


JUAL SOLD TOTAL MODAL TOTAL JUAL PROFIT
Rp 20,000 0 Rp - Rp - Rp -
Rp 20,000 0 Rp - Rp - Rp -
Rp 40,000 0 Rp - Rp - Rp -
Rp 30,000 10 Rp 290,000 Rp 300,000 Rp 10,000
Rp 10,000 35 Rp 192,500 Rp 350,000 Rp 157,500
Rp 25,000 0 Rp - Rp - Rp -
Rp 25,000 0 Rp - Rp - Rp -
Rp 35,000 0 Rp - Rp - Rp -
Rp 30,000 0 Rp - Rp - Rp -
Rp 10,000 0 Rp - Rp - Rp -
Rp 15,000 5 Rp 67,500 Rp 75,000 Rp 7,500
Rp 10,000 0 Rp - Rp - Rp -
Rp 15,000 0 Rp - Rp - Rp -
Rp 25,000 0 Rp - Rp - Rp -
Rp 35,000 0 Rp - Rp - Rp -
Rp 35,000 0 Rp - Rp - Rp -
Rp 10,000 0 Rp - Rp - Rp -
Rp 25,000 0 Rp - Rp - Rp -
Rp 15,000 5 Rp 65,000 Rp 75,000 Rp 10,000
Rp 85,000 0 Rp - Rp - Rp -
Rp 65,000 0 Rp - Rp - Rp -
Rp 80,000 0 Rp - Rp - Rp -
Rp 35,000 0 Rp - Rp - Rp -
Rp 40,000 0 Rp - Rp - Rp -
Rp 25,000 3 Rp 60,000 Rp 75,000 Rp 15,000
Rp 50,000 0 Rp - Rp - Rp -
Rp 55,000 0 Rp - Rp - Rp -
Rp 20,000 0 Rp - Rp - Rp -
Rp 30,000 0 Rp - Rp - Rp -
Rp 250,000 0 Rp - Rp - Rp -
Rp 499,000 1 Rp 320,000 Rp 320,000 Rp -
Rp 250,000 0 Rp - Rp - Rp -
Rp 15,000 7 Rp 80,500 Rp 105,000 Rp 24,500
Rp 20,000 0 Rp - Rp - Rp -
Rp 25,000 7 Rp 154,000 Rp 175,000 Rp 21,000
Rp 37,000 0 Rp - Rp - Rp -
Rp 20,000 10 Rp 145,000 Rp 200,000 Rp 55,000
Rp 45,000 0 Rp - Rp - Rp -
Rp 50,000 0 Rp - Rp - Rp -
Rp 50,000 0 Rp - Rp - Rp -
Rp 150,000 0 Rp - Rp - Rp -
Rp 150,000 0 Rp - Rp - Rp -
Rp 150,000 0 Rp - Rp - Rp -
Rp 165,000 0 Rp - Rp - Rp -
Rp 350,000 0 Rp - Rp - Rp -
Rp 150,000 0 Rp - Rp - Rp -
Rp 100,000 0 Rp - Rp - Rp -
Rp 15,000 15 Rp 180,000 Rp 225,000 Rp 45,000
Rp 10,000 7 Rp 38,500 Rp 70,000 Rp 31,500
OTAL Rp 1,593,000 Rp 1,970,000

PB12 1 Rp 320,000 Rp 320,000


KD1 5 Rp 5,500 Rp 27,500
QAO5 3 Rp 11,500 Rp 34,500
QA26 3 Rp 14,500 Rp 43,500
MINUS MB
MINUS PROVIT

PROFIT PENJUALAN FOOMEE BJK3


JUAL SOLD TOTAL MODAL TOTAL JUAL PROFIT

Rp 45,000 5 Rp 175,000 225000 Rp 50,000


Rp 10,000 1 Rp 5,500 Rp 10,000 Rp 4,500
Rp 25,000 3 Rp 31,500 Rp 75,000 Rp 43,500
Rp 30,000 2 Rp 44,000 Rp 60,000 Rp 16,000
Rp 40,000 1 Rp 32,000 Rp 40,000 Rp 8,000
Rp 150,000 1 Rp 108,000 Rp 150,000 Rp 42,000
Rp 45,000 5 Rp 175,000 Rp 225,000 Rp 50,000
Rp 10,000 7 Rp 38,500 Rp 70,000 Rp 31,500
Rp 25,000 1 Rp 19,000 Rp 25,000 Rp 6,000
Rp 20,000 1 Rp 11,650 Rp 20,000 Rp 8,350
Rp 15,000 1 Rp 10,000 Rp 15,000 Rp 5,000
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
OTAL Rp 650,150 Rp 915,000 Rp 264,850
Rp 377,000

Rp 425,500
Rp (48,500)
FORM STOCK OPNAME FOOME 30 NOV 2021 FORM STOCK OPNAME OASE 30 NOV
BOY's JAYA KOMUNIKA 2 BOY's JAYA KOMUNIKA 2
TYPE QTY AWAL QTY AKHIR TERJUAL TYPE QTY AWAL
CC17D 0 0 GM1 6
CC17s 0 0 GM2 11
CC18 0 0 MP1X 0
CC19 27 17 10 MT1 97
NT11 55 20 35 MT1C 15
DB09 20 20 0 MG1 0
DD09 28 28 0 CHARGER C2 5
DG10 129 129 0 DE-N1 1
DT10 6 6 0 DE-W1 4
NL10 20 20 0 DE-W2 4
NL10s 10 5 5 DM-D2 0
NP10 70 70 0 DMP-20 1
NP10s 80 80 0 HERO T DET1 3
NS10 18 18 0 LS10Z 9
NS12 10 10 0 GK6 0
NS20 6 6 0 GK8 2
NT10X 0 0 0 GM3 1
NW10 21 21 0 KG10 2
NY10s 10 5 5 KD02 0
BA12 0 0 KT11 0
BA13 9 9 0 ET2H 53
BA21 3 3 0 MDM5 8
BA25s 10 10 0 TK3 0
BA26 8 8 0 K09 6
BH20s 5 2 3 KI1 0
CC27 0 0 KS09 2
CC29 0 0 LD22F 1
EE01 0 0 M8F 3
EE02 3 3 0 MD-Q3 0
QG16 1 1 0 LWT1 3
HEADSET PB12 2 1 1 PB A19 0
HEADSET PB13 0 0 PB DMP08 2
HEADSET QA05 7 0 7 PB P05C 0
HEADSET QA08 30 30 0 PB P11 5
HEADSET QA09s 75 68 7 CQ5 0
HEADSET QA17 26 26 0 GQ4 0
HEADSET QA26 78 68 10 KQ2 0
HOLDER YZ16 0 0 VS-B1 0
HOLDER YZ17 2 2 0 KS1 0
HOLDER YZ18 20 20 0 S3 0
PB AR06 3 3 0 EG1 0
PB AA10 0 0 0
PB AC05 8 8 0
PB AC10 11 11 0
PB AG20 1 1 0
PB AM10 1 1 0
PB RM05 7 7 0
CC20s 15 15 0
NK10s 35 28 7
K OPNAME OASE 30 NOV 2021 FORM STOCK OPNAME HIDROGEL 30 NOV 2021
's JAYA KOMUNIKA 2 BOY's JAYA KOMUNIKA 2
QTY AKHIR TERJUAL TYPE QTY AWAL QTY AKHIR TERJUAL
HIDROGEL MATE
HIDROGEL BENING
HIDROGEL KARAKTER
RINCIAN PROFIT BOY's JAYA KOM
DESEMBER-2021
PROFIT HANDPHONE PROFIT AK
OPPO OAS
Rp 18,665,000 Rp
VIVO FOOM
Rp 20,833,000 Rp
REALME HIDROGEL BJ
Rp 4,610,000 Rp
SAMSUNG FD & SD
Rp 3,564,970 Rp
XIAOMI TG, SOFTCAS
Rp 2,352,000 Rp
LOKALAN
Rp 14,797,000

GRAND TOTAL PRO


Rp 67
Y's JAYA KOMUNIKA
ER-2021
PROFIT AKSESORIS
OASE
295,000
FOOMEE
544,350
HIDROGEL BJK 1, 2 & 3
1,405,000
FD & SD CARD
304,500
TG, SOFTCASE & BATRE
435,500

TAL PROFIT
67,806,320
TARIF ADMIN TRANSAKSI SESAMA BRI
Rp. 0 → Rp. 100.000 FREE ADMIN

Rp. 100.000 → Rp. 500.000 Rp 5,000


Rp. 500.000 → Rp. 1.500.000 Rp 10,000
Rp. 1.500.000 → Rp. 2.500.000 Rp 15,000
Rp. 2.500.000 → Rp. 3.500.000 Rp 20,000
Rp. 3.500.000 → Rp. 4.500.000 Rp 25,000
Rp. 4.500.000 → Rp. 5.500.000 Rp 30,000
Rp. 5.500.000 → Rp. 6.500.000 Rp 35,000
Rp. 6.500.000 → Rp. 7.500.000 Rp 40,000
Rp. 7.500.000 → Rp. 8.500.000 Rp 45,000
Rp. 8.500.000 → Rp. 9.500.000 Rp 50,000
Rp. 9.500.000 → Rp. 10.000.000 Rp 55,000

Вам также может понравиться